Consumer Defensive - Beverages - Alcoholic - NYSE - MX
$ 90.08
-1.18 %
$ 19.4 B
Market Cap
46.19
P/E
INCOME STATEMENT
703 B
REVENUE
57.9 B
OPERATING INCOME
33.5 B
NET INCOME
EFFICIENCY
Earnings Waterfall
Fomento Económico Mexicano, S.A.B. de C.V.
| Revenue | 703 B |
| Cost Of Revenue | 423 B |
| Gross Profit | 280 B |
| Operating Expenses | 280 B |
| Operating Income | 57.9 B |
| Other Expenses | 24.4 B |
| Net Income | 33.5 B |
Income Statement
Millions
| Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | Dec-1997 | Dec-1996 | Dec-1995 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||||||||||||||||||||
| Revenue | 702 692.0 | 673 202.0 | 556 261.0 | 492 966.0 | 506 711.0 | 469 744.0 | 460 456.0 | 399 507.0 | 311 589.0 | 263 449.0 | 258 097.0 | 238 309.0 | 203 044.0 | 169 702.0 | 197 033.0 | 168 022.0 | 147 556.0 | 126 427.0 | 105 582.0 | 93 956.0 | 75 891.0 | 52 945.5 | 49 540.7 | 45 454.0 | 38 627.0 | 33 530.0 | 24 579.0 | 26 544.0 | 21 725.0 |
| GROSS PROFIT | |||||||||||||||||||||||||||||
| Cost Of Revenue | 423 185.0 | 421 534.0 | 342 548.0 | 303 313.0 | 315 230.0 | 294 574.0 | 290 188.0 | 251 303.0 | 188 410.0 | 153 278.0 | 148 443.0 | 137 009.0 | 118 009.0 | 98 732.0 | 106 195.0 | 90 399.0 | 79 801.0 | 67 940.0 | 56 195.0 | 49 969.0 | 39 371.0 | 26 368.8 | 24 301.9 | 22 713.0 | 19 769.0 | 18 370.0 | 13 445.0 | 15 643.0 | 12 789.0 |
| Gross Profit | 279 507.0 | 251 668.0 | 213 713.0 | 189 653.0 | 191 481.0 | 175 170.0 | 170 268.0 | 148 204.0 | 123 179.0 | 110 171.0 | 109 654.0 | 101 300.0 | 85 035.0 | 70 970.0 | 90 838.0 | 77 623.0 | 67 755.0 | 58 487.0 | 49 387.0 | 43 987.0 | 36 520.0 | 26 576.6 | 25 238.7 | 22 741.0 | 18 858.0 | 15 160.0 | 11 134.0 | 10 901.0 | 8 936.0 |
| OPERATING INCOME | |||||||||||||||||||||||||||||
| Operating Expenses | 279 507.0 | 192 252.0 | 161 720.0 | 148 150.0 | 144 329.0 | 132 022.0 | 129 611.0 | 110 521.0 | 88 292.0 | 79 316.0 | 79 655.0 | 71 635.0 | 58 131.0 | 48 441.0 | 63 826.0 | 54 939.0 | 48 186.0 | 41 097.0 | 33 800.0 | 30 249.0 | 24 436.0 | 17 163.6 | 17 116.9 | 15 681.0 | 12 862.0 | 10 490.0 | 7 622.0 | 8 363.0 | 7 114.0 |
| Selling, General and Administrative Expenses | 221 629.0 | 191 826.0 | 161 298.0 | 146 393.0 | 141 801.0 | 132 035.0 | 128 580.0 | 110 518.0 | 88 303.0 | 79 291.0 | 79 647.0 | 71 638.0 | 58 131.0 | 48 441.0 | 63 826.0 | 54 939.0 | 48 186.0 | 41 097.0 | 33 800.0 | 30 249.0 | 24 436.0 | 17 170.0 | 17 116.9 | 15 681.0 | 12 862.0 | 10 490.0 | 7 622.0 | 8 363.0 | 7 114.0 |
| Research and Development Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 57 878.0 | 31 388.0 | 28 913.0 | 8 018.0 | 22 877.0 | 44 193.0 | 41 439.0 | 37 427.0 | 34 887.0 | 20 743.0 | 29 857.0 | 29 227.0 | 26 904.0 | 22 529.0 | 27 012.0 | 22 684.0 | 19 569.0 | 17 390.0 | 15 587.0 | 13 738.0 | 12 084.0 | 9 413.0 | 8 121.9 | 7 060.0 | 5 996.0 | 4 670.0 | 3 512.0 | 2 538.0 | 1 822.0 |
| PRE-TAX INCOME | |||||||||||||||||||||||||||||
| Interest Income Expense | 17 192.0 | 16 314.0 | 16 938.0 | 17 516.0 | 14 133.0 | 9 404.0 | 10 738.0 | 9 181.0 | 7 422.0 | 6 294.0 | 3 838.0 | 2 178.0 | 2 934.0 | 3 265.0 | 5 197.0 | 4 930.0 | 4 554.0 | 4 040.0 | 4 520.0 | 3 764.0 | 2 540.0 | 903.9 | 891.3 | 1 028.0 | 1 002.0 | 1 102.0 | 997.0 | 1 518.0 | 1 076.0 |
| Total Other Income | (468.0) | (17 247.0) | (10 736.0) | (23 493.0) | (10 571.0) | (9 000.0) | 4 349.0 | (9 127.0) | (9 724.0) | (7 111.0) | (4 919.0) | (2 135.0) | 1 467.0 | 1 103.0 | (4 372.0) | (9 199.0) | (2 683.0) | (2 922.0) | (1 894.0) | (1 004.0) | (3 232.0) | (413.0) | (454.8) | (725.0) | (165.0) | (1 168.0) | (687.0) | 926.0 | (768.0) |
| Pre-Tax Income | 57 410.0 | 41 872.0 | 41 276.0 | 18 936.0 | 32 087.0 | 33 631.0 | 39 867.0 | 28 556.0 | 25 163.0 | 23 744.0 | 25 080.0 | 27 530.0 | 28 371.0 | 23 632.0 | 18 990.0 | 13 485.0 | 16 886.0 | 14 001.0 | 12 696.0 | 11 644.0 | 8 035.0 | 8 239.0 | 7 667.1 | 5 869.0 | 5 760.0 | 2 908.0 | 3 056.0 | 3 464.0 | 1 054.0 |
| NET INCOME | |||||||||||||||||||||||||||||
| Tax Provision | 12 971.0 | 13 547.0 | 14 278.0 | 14 819.0 | 10 476.0 | 10 169.0 | 10 583.0 | 7 888.0 | 7 932.0 | 6 253.0 | 7 756.0 | 7 949.0 | 7 687.0 | 5 671.0 | 3 908.0 | 4 207.0 | 4 950.0 | 4 806.0 | 4 584.0 | 2 395.0 | 3 378.0 | 3 626.0 | 2 801.3 | 2 314.0 | 1 852.0 | 870.0 | 837.0 | 468.0 | 406.0 |
| Net Income | 65 689.0 | 23 909.0 | 28 495.0 | 4 117.0 | 20 699.0 | 22 560.0 | 40 864.0 | 21 140.0 | 17 683.0 | 11 090.0 | 15 922.0 | 20 707.0 | 15 332.0 | 40 251.0 | 9 908.0 | 9 278.0 | 8 511.0 | 7 127.0 | 5 951.0 | 6 411.0 | 3 408.0 | 3 100.0 | 3 547.0 | 2 748.0 | 3 308.0 | 1 638.0 | 1 312.0 | 1 434.0 | 306.0 |
| EPS | 9.35 | 6.68 | 7.96 | 1.15 | 5.78 | 6.3 | 23.7 | 11.8 | 44 | 3.1 | 39.5 | 5.79 | 38.5 | 100 | 27.7 | 13 | 21 | 18 | 15.5 | 18 | 9.5 | 8.67 | 9.95 | 7.65 | 9.2 | 5.25 | 8.23 | 9 | 1.99 |